[WASCO] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 48.14%
YoY- 128.73%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Revenue 1,158,541 848,296 569,991 527,197 481,447 0 0 -
PBT 39,153 90,831 44,458 46,233 304,101 0 -24,146 -
Tax -18,337 -13,590 -24,773 -31,939 -297,815 0 24,146 -
NP 20,816 77,241 19,685 14,294 6,286 0 0 -
-
NP to SH 13,184 53,646 23,735 14,378 6,286 0 -24,146 -
-
Tax Rate 46.83% 14.96% 55.72% 69.08% 97.93% - - -
Total Cost 1,137,725 771,055 550,306 512,903 475,161 0 0 -
-
Net Worth 345,110 147,263 204,037 130,709 46,633 0 -2,920 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Div 5,816 5,259 4,164 4,084 - - - -
Div Payout % 44.12% 9.80% 17.54% 28.41% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Net Worth 345,110 147,263 204,037 130,709 46,633 0 -2,920 -
NOSH 387,764 350,627 416,403 326,772 146,186 35,871 35,872 51.27%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
NP Margin 1.80% 9.11% 3.45% 2.71% 1.31% 0.00% 0.00% -
ROE 3.82% 36.43% 11.63% 11.00% 13.48% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
RPS 298.77 241.94 136.88 161.33 329.34 0.00 0.00 -
EPS 3.40 15.30 5.70 4.40 4.30 0.00 -67.31 -
DPS 1.50 1.50 1.00 1.25 0.00 0.00 0.00 -
NAPS 0.89 0.42 0.49 0.40 0.319 0.00 -0.0814 -
Adjusted Per Share Value based on latest NOSH - 333,714
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
RPS 149.58 109.52 73.59 68.06 62.16 0.00 0.00 -
EPS 1.70 6.93 3.06 1.86 0.81 0.00 -3.12 -
DPS 0.75 0.68 0.54 0.53 0.00 0.00 0.00 -
NAPS 0.4456 0.1901 0.2634 0.1688 0.0602 0.00 -0.0038 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 2.19 2.01 1.80 2.02 0.92 0.00 0.00 -
P/RPS 0.73 0.83 1.31 1.25 0.28 0.00 0.00 -
P/EPS 64.41 13.14 31.58 45.91 21.40 0.00 0.00 -
EY 1.55 7.61 3.17 2.18 4.67 0.00 0.00 -
DY 0.68 0.75 0.56 0.62 0.00 0.00 0.00 -
P/NAPS 2.46 4.79 3.67 5.05 2.88 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Date 30/11/06 29/11/05 24/11/04 20/11/03 20/11/02 30/11/01 27/02/01 -
Price 2.12 1.96 2.10 2.03 0.88 0.00 0.00 -
P/RPS 0.71 0.81 1.53 1.26 0.27 0.00 0.00 -
P/EPS 62.35 12.81 36.84 46.14 20.47 0.00 0.00 -
EY 1.60 7.81 2.71 2.17 4.89 0.00 0.00 -
DY 0.71 0.77 0.48 0.62 0.00 0.00 0.00 -
P/NAPS 2.38 4.67 4.29 5.08 2.76 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment